As of 2025-07-06, the Intrinsic Value of Feng Hsin Steel Co Ltd (2015.TW) is 85.76 TWD. This 2015.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.40 TWD, the upside of Feng Hsin Steel Co Ltd is 29.20%.
The range of the Intrinsic Value is 62.08 - 148.93 TWD
Based on its market price of 66.40 TWD and our intrinsic valuation, Feng Hsin Steel Co Ltd (2015.TW) is undervalued by 29.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.08 - 148.93 | 85.76 | 29.2% |
| DCF (Growth 10y) | 62.07 - 136.21 | 82.47 | 24.2% |
| DCF (EBITDA 5y) | 67.32 - 77.42 | 71.88 | 8.2% |
| DCF (EBITDA 10y) | 69.21 - 83.33 | 75.60 | 13.9% |
| Fair Value | 36.46 - 36.46 | 36.46 | -45.09% |
| P/E | 49.81 - 71.76 | 55.77 | -16.0% |
| EV/EBITDA | 65.28 - 81.97 | 70.78 | 6.6% |
| EPV | 61.85 - 82.76 | 72.30 | 8.9% |
| DDM - Stable | 44.38 - 150.37 | 97.37 | 46.6% |
| DDM - Multi | 52.70 - 139.65 | 76.62 | 15.4% |
| Market Cap (mil) | 38,618.24 |
| Beta | 0.39 |
| Outstanding shares (mil) | 581.60 |
| Enterprise Value (mil) | 37,013.74 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.39% |
| Cost of Debt | 4.25% |
| WACC | 6.26% |